XML 122 R106.htm IDEA: XBRL DOCUMENT v3.24.1
Intangible assets and goodwill - Sensitivity analyses (Details)
$ in Thousands
Dec. 31, 2023
USD ($)
Discount rate  
Intangible assets and goodwill  
Percentage of reasonably possible increase in unobservable input, assets 1.00%
Percentage of reasonably possible decrease in unobservable input, assets 1.00%
Discount rate | Decrease by 1%  
Intangible assets and goodwill  
Percentage of reasonably possible decrease in unobservable input, assets 1.00%
Discount rate | Increase by 1%  
Intangible assets and goodwill  
Percentage of reasonably possible increase in unobservable input, assets 1.00%
EBITDA margin  
Intangible assets and goodwill  
Percentage of reasonably possible decrease in unobservable input, assets 2.00%
EBITDA margin | EBTIDA Margin Decrease by 2%  
Intangible assets and goodwill  
Percentage of reasonably possible decrease in unobservable input, assets 2.00%
Terminal value growth  
Intangible assets and goodwill  
Percentage of reasonably possible increase in unobservable input, assets 0.00%
Terminal value growth | Decrease by 1%  
Intangible assets and goodwill  
Percentage of reasonably possible decrease in unobservable input, assets 0.00%
CGU United States | Discount rate | Increase by 1%  
Intangible assets and goodwill  
Recoverable amount less carrying value $ (5,147)
CGU United States | EBITDA margin | EBTIDA Margin Decrease by 2%  
Intangible assets and goodwill  
Recoverable amount less carrying value (14,041)
CGU United States | Terminal value growth | Decrease by 1%  
Intangible assets and goodwill  
Recoverable amount less carrying value (4,511)
CGU United States | Discount rate and EBITDA margin, measurement input | Decrease pre-tax discount rate by 1% and decrease sustainable EBITDA margin by 2%  
Intangible assets and goodwill  
Recoverable amount less carrying value $ (9,765)